[ZHULIAN] YoY Cumulative Quarter Result on 30-Nov-2012 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

23-Jan-2013

Admission Sponsor

Sponsor

Financial Year

30-Nov-2012

Quarter

30-Nov-2012 [#4]

Profit Trend

QoQ- 36.52%

YoY- 22.84%

Quarter Report

4THQTR30NOV2012 Result (2).pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Cumulative Result
Revenue	225,910	243,686	417,056	450,425	357,542	322,611	315,275	-5.40%
YoY %	-7.29%	-41.57%	-7.41%	25.98%	10.83%	2.33%	-	-
Horiz. %	71.65%	77.29%	132.28%	142.87%	113.41%	102.33%	100.00%	-
PBT	70,715	57,909	145,333	141,323	115,072	105,897	102,704	-6.02%
YoY %	22.11%	-60.15%	2.84%	22.81%	8.66%	3.11%	-	-
Horiz. %	68.85%	56.38%	141.51%	137.60%	112.04%	103.11%	100.00%	-
Tax	-17,671	-10,795	-24,323	-24,233	-19,752	-19,225	-20,647	-2.55%
YoY %	-63.70%	55.62%	-0.37%	-22.69%	-2.74%	6.89%	-	-
Horiz. %	85.59%	52.28%	117.80%	117.37%	95.67%	93.11%	100.00%	-
NP	53,044	47,114	121,010	117,090	95,320	86,672	82,057	-7.01%
YoY %	12.59%	-61.07%	3.35%	22.84%	9.98%	5.62%	-	-
Horiz. %	64.64%	57.42%	147.47%	142.69%	116.16%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,752	47,117	121,010	117,093	95,320	87,065	82,005	-1.31%
YoY %	60.77%	-61.06%	3.35%	22.84%	9.48%	6.17%	-	-
Horiz. %	92.37%	57.46%	147.56%	142.79%	116.24%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	18.64%	16.74%	17.15%	17.16%	18.15%	20.10%	-
YoY %	34.07%	11.35%	-2.39%	-0.06%	-5.45%	-9.70%	-	-
Horiz. %	124.33%	92.74%	83.28%	85.32%	85.37%	90.30%	100.00%	-
Total Cost	172,866	196,572	296,046	333,335	262,222	235,939	233,218	-4.86%
YoY %	-12.06%	-33.60%	-11.19%	27.12%	11.14%	1.17%	-	-
Horiz. %	74.12%	84.29%	126.94%	142.93%	112.44%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,092	483,230	504,159	451,769	392,366	351,939	320,119	8.73%
YoY %	9.49%	-4.15%	11.60%	15.14%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.95%	157.49%	141.13%	122.57%	109.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	27,600	46,000	73,600	71,286	55,204	55,191	48,299	-8.90%
YoY %	-40.00%	-37.50%	3.25%	29.13%	0.02%	14.27%	-	-
Horiz. %	57.14%	95.24%	152.38%	147.59%	114.30%	114.27%	100.00%	-
Div Payout %	36.43%	97.63%	60.82%	60.88%	57.92%	63.39%	58.90%	-
YoY %	-62.69%	60.52%	-0.10%	5.11%	-8.63%	7.62%	-	-
Horiz. %	61.85%	165.76%	103.26%	103.36%	98.34%	107.62%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	529,092	483,230	504,159	451,769	392,366	351,939	320,119	8.73%
YoY %	9.49%	-4.15%	11.60%	15.14%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.95%	157.49%	141.13%	122.57%	109.94%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,038	459,931	344,993	4.90%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.02%	33.32%	-	-
Horiz. %	133.34%	133.34%	133.34%	133.34%	133.35%	133.32%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	23.48%	19.33%	29.02%	26.00%	26.66%	26.87%	26.03%	-
YoY %	21.47%	-33.39%	11.62%	-2.48%	-0.78%	3.23%	-	-
Horiz. %	90.20%	74.26%	111.49%	99.88%	102.42%	103.23%	100.00%	-
ROE	14.32%	9.75%	24.00%	25.92%	24.29%	24.74%	25.62%	-
YoY %	46.87%	-59.38%	-7.41%	6.71%	-1.82%	-3.43%	-	-
Horiz. %	55.89%	38.06%	93.68%	101.17%	94.81%	96.57%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	49.11	52.98	90.66	97.94	77.72	70.14	91.39	-9.82%
YoY %	-7.30%	-41.56%	-7.43%	26.02%	10.81%	-23.25%	-	-
Horiz. %	53.74%	57.97%	99.20%	107.17%	85.04%	76.75%	100.00%	-
EPS	11.53	10.24	26.31	25.46	20.72	18.93	23.77	-11.35%
YoY %	12.60%	-61.08%	3.34%	22.88%	9.46%	-20.36%	-	-
Horiz. %	48.51%	43.08%	110.69%	107.11%	87.17%	79.64%	100.00%	-
DPS	6.00	10.00	16.00	15.50	12.00	12.00	14.00	-13.16%
YoY %	-40.00%	-37.50%	3.23%	29.17%	0.00%	-14.29%	-	-
Horiz. %	42.86%	71.43%	114.29%	110.71%	85.71%	85.71%	100.00%	-
NAPS	1.1502	1.0505	1.096	0.9823	0.8529	0.7652	0.9279	3.64%
YoY %	9.49%	-4.15%	11.57%	15.17%	11.46%	-17.53%	-	-
Horiz. %	123.96%	113.21%	118.12%	105.86%	91.92%	82.47%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	49.11	52.98	90.66	97.94	77.73	70.13	68.54	-5.40%
YoY %	-7.30%	-41.56%	-7.43%	26.00%	10.84%	2.32%	-	-
Horiz. %	71.65%	77.30%	132.27%	142.89%	113.41%	102.32%	100.00%	-
EPS	11.53	10.24	26.31	25.46	20.72	18.93	17.83	-7.00%
YoY %	12.60%	-61.08%	3.34%	22.88%	9.46%	6.17%	-	-
Horiz. %	64.67%	57.43%	147.56%	142.79%	116.21%	106.17%	100.00%	-
DPS	6.00	10.00	16.00	15.50	12.00	12.00	10.50	-8.90%
YoY %	-40.00%	-37.50%	3.23%	29.17%	0.00%	14.29%	-	-
Horiz. %	57.14%	95.24%	152.38%	147.62%	114.29%	114.29%	100.00%	-
NAPS	1.1502	1.0505	1.096	0.9823	0.853	0.7651	0.6959	8.73%
YoY %	9.49%	-4.15%	11.57%	15.16%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.96%	157.49%	141.16%	122.58%	109.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	1.51	2.13	4.88	2.60	1.72	1.73	1.53	-
P/RPS	3.07	4.02	5.38	2.65	2.21	2.47	1.67	10.67%
YoY %	-23.63%	-25.28%	103.02%	19.91%	-10.53%	47.90%	-	-
Horiz. %	183.83%	240.72%	322.16%	158.68%	132.34%	147.90%	100.00%	-
P/EPS	9.17	20.80	18.55	10.21	8.30	9.14	6.44	6.06%
YoY %	-55.91%	12.13%	81.68%	23.01%	-9.19%	41.93%	-	-
Horiz. %	142.39%	322.98%	288.04%	158.54%	128.88%	141.93%	100.00%	-
EY	10.91	4.81	5.39	9.79	12.05	10.94	15.54	-5.72%
YoY %	126.82%	-10.76%	-44.94%	-18.76%	10.15%	-29.60%	-	-
Horiz. %	70.21%	30.95%	34.68%	63.00%	77.54%	70.40%	100.00%	-
DY	3.97	4.69	3.28	5.96	6.98	6.94	9.15	-12.98%
YoY %	-15.35%	42.99%	-44.97%	-14.61%	0.58%	-24.15%	-	-
Horiz. %	43.39%	51.26%	35.85%	65.14%	76.28%	75.85%	100.00%	-
P/NAPS	1.31	2.03	4.45	2.65	2.02	2.26	1.65	-3.77%
YoY %	-35.47%	-54.38%	67.92%	31.19%	-10.62%	36.97%	-	-
Horiz. %	79.39%	123.03%	269.70%	160.61%	122.42%	136.97%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	22/01/16	21/01/15	24/01/14	23/01/13	19/01/12	26/01/11	20/01/10	-
Price	1.46	2.27	3.43	2.82	1.89	1.74	1.81	-
P/RPS	2.97	4.29	3.78	2.88	2.43	2.48	1.98	6.98%
YoY %	-30.77%	13.49%	31.25%	18.52%	-2.02%	25.25%	-	-
Horiz. %	150.00%	216.67%	190.91%	145.45%	122.73%	125.25%	100.00%	-
P/EPS	8.87	22.16	13.04	11.08	9.12	9.19	7.61	2.58%
YoY %	-59.97%	69.94%	17.69%	21.49%	-0.76%	20.76%	-	-
Horiz. %	116.56%	291.20%	171.35%	145.60%	119.84%	120.76%	100.00%	-
EY	11.28	4.51	7.67	9.03	10.96	10.88	13.13	-2.49%
YoY %	150.11%	-41.20%	-15.06%	-17.61%	0.74%	-17.14%	-	-
Horiz. %	85.91%	34.35%	58.42%	68.77%	83.47%	82.86%	100.00%	-
DY	4.11	4.41	4.66	5.50	6.35	6.90	7.73	-9.98%
YoY %	-6.80%	-5.36%	-15.27%	-13.39%	-7.97%	-10.74%	-	-
Horiz. %	53.17%	57.05%	60.28%	71.15%	82.15%	89.26%	100.00%	-
P/NAPS	1.27	2.16	3.13	2.87	2.22	2.27	1.95	-6.89%
YoY %	-41.20%	-30.99%	9.06%	29.28%	-2.20%	16.41%	-	-
Horiz. %	65.13%	110.77%	160.51%	147.18%	113.85%	116.41%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos